Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $72,579 initial cash invested.
1.77%
Cash On Cash
7.39%
Cap Rate
1.16
DSCR
$2,824
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,717 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,717
Mortgage P&I
49%
$1,380
Property Taxes
11%
$306
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311